[SUNSURIA] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 27.7%
YoY- 8.36%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 60,911 51,392 38,079 19,759 19,162 18,435 18,497 121.18%
PBT 7,139 6,460 4,860 2,054 1,811 1,752 1,740 156.06%
Tax -2,353 -1,912 -1,128 -680 -735 -750 -751 113.97%
NP 4,786 4,548 3,732 1,374 1,076 1,002 989 185.82%
-
NP to SH 4,617 4,379 3,564 1,374 1,076 1,002 989 179.06%
-
Tax Rate 32.96% 29.60% 23.21% 33.11% 40.59% 42.81% 43.16% -
Total Cost 56,125 46,844 34,347 18,385 18,086 17,433 17,508 117.25%
-
Net Worth 90,361 88,339 76,743 72,368 71,978 70,994 67,799 21.08%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 90,361 88,339 76,743 72,368 71,978 70,994 67,799 21.08%
NOSH 158,529 157,749 137,041 131,578 130,869 131,470 125,555 16.80%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.86% 8.85% 9.80% 6.95% 5.62% 5.44% 5.35% -
ROE 5.11% 4.96% 4.64% 1.90% 1.49% 1.41% 1.46% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 38.42 32.58 27.79 15.02 14.64 14.02 14.73 89.37%
EPS 2.91 2.78 2.60 1.04 0.82 0.76 0.79 138.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.56 0.56 0.55 0.55 0.54 0.54 3.66%
Adjusted Per Share Value based on latest NOSH - 131,578
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 6.78 5.72 4.24 2.20 2.13 2.05 2.06 121.10%
EPS 0.51 0.49 0.40 0.15 0.12 0.11 0.11 177.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1006 0.0983 0.0854 0.0805 0.0801 0.079 0.0754 21.17%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.28 1.31 1.39 0.895 0.56 0.50 0.50 -
P/RPS 3.33 4.02 5.00 5.96 3.82 3.57 3.39 -1.18%
P/EPS 43.95 47.19 53.45 85.71 68.11 65.60 63.48 -21.72%
EY 2.28 2.12 1.87 1.17 1.47 1.52 1.58 27.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.34 2.48 1.63 1.02 0.93 0.93 80.12%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 12/08/14 02/05/14 28/02/14 25/11/13 22/08/13 29/05/13 -
Price 1.30 1.28 1.55 1.55 0.89 0.50 0.50 -
P/RPS 3.38 3.93 5.58 10.32 6.08 3.57 3.39 -0.19%
P/EPS 44.64 46.11 59.60 148.43 108.25 65.60 63.48 -20.90%
EY 2.24 2.17 1.68 0.67 0.92 1.52 1.58 26.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.29 2.77 2.82 1.62 0.93 0.93 81.71%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment